Company Valuation: Elecon Engineering Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 42,849 106,573 100,778 79,606 98,792 - -
Change - 148.72% -5.44% -21.01% 24.1% - -
Enterprise Value (EV) 1 42,849 106,573 93,081 71,583 85,599 82,902 79,294
Change - 148.72% -12.66% -23.1% 19.58% -3.15% -4.35%
P/E - 30x 24.3x - 25.9x 20.1x 15.8x
PBR - - 5.04x 3.45x 3.77x 3.27x 2.8x
PEG - - 1.5x - - 0.7x 0.6x
Capitalization / Revenue - 5.5x 4.53x 3.36x 3.73x 3.14x 2.58x
EV / Revenue - 5.5x 4.18x 3.03x 3.23x 2.64x 2.07x
EV / EBITDA - 20.6x 17.2x 13.7x 15.3x 11.8x 9.03x
EV / EBIT - - 17.2x 14.3x 19.1x 14.4x 10.7x
EV / FCF - - 25.3x 32.9x 21.6x 27x 19.6x
FCF Yield - - 3.96% 3.04% 4.63% 3.7% 5.09%
Dividend per Share 2 - - - 1.5 3 4 5
Rate of return - - - 0.42% 0.68% 0.91% 1.14%
EPS 2 - 15.84 18.5 - 17 21.9 27.8
Distribution rate - - - - 17.6% 18.3% 18%
Net sales 1 - 19,374 22,270 23,660 26,521 31,457 38,272
EBITDA 1 - 5,185 5,426 5,230 5,607 7,028 8,780
EBIT 1 - - 5,419 5,001 4,480 5,769 7,387
Net income 1 2,375 3,556 4,151 3,412 3,812 4,907 6,247
Net Debt 1 - - -7,697 -8,023 -13,193 -15,890 -19,498
Reference price 2 190.95 474.92 449.10 354.75 440.25 440.25 440.25
Nbr of stocks (in thousands) 224,400 224,400 224,400 224,400 224,400 - -
Announcement Date 25/04/23 19/04/24 24/04/25 15/04/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 3.41x16.15x0.65% 1.08B
30.61x5.34x19.37x0.84% 120B
34.36x5.4x20.49x1.56% 96.45B
42.65x8.64x25.3x-.--% 61.98B
26.86x3.07x17.77x0.78% 58.68B
39.24x6.1x26.94x1.98% 56.84B
26.91x4.95x17.32x2.23% 35.29B
29.71x3.96x14.96x0.11% 29.14B
20.65x1.76x12.72x2.27% 30.04B
20.66x3.57x11.42x1.48% 28.85B
Average 30.18x 4.62x 18.24x 1.19% 51.88B
Weighted average by Cap. 31.84x 5.16x 19.71x 1.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ELECON Stock
  4. Valuation Elecon Engineering Company Limited